Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RC-FITNESS ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.7% 1.7%   Bankruptcy risk   15.5% 8.9% 13.6% 10.7% 16.4% 21.7% 16.4% 16.4%   Credit score (0-100)   14 29 16 21 10 4 11 11   Credit rating   BB BB BB BB BB B BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   411 507 405 1,531 161 237 0.0 0.0   EBITDA   -245 82.2 -115 778 -634 -749 0.0 0.0   EBIT   -370 -45.0 -242 656 -883 -1,115 0.0 0.0   Pre-tax profit (PTP)   -473.4 -107.8 -305.2 593.4 -960.1 -1,213.3 0.0 0.0   Net earnings   -473.4 -70.0 -238.6 461.5 -750.0 -1,213.3 0.0 0.0   Pre-tax profit without non-rec. items   -473 -108 -305 593 -960 -1,213 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   813 686 559 488 2,419 2,243 0.0 0.0   Shareholders equity total   -1,546 -1,812 -2,051 -1,589 -2,339 -3,553 -3,603 -3,603   Interest-bearing liabilities   291 785 437 437 443 437 3,603 3,603   Balance sheet total (assets)   1,699 1,468 1,574 2,517 4,619 3,866 0.0 0.0   Net Debt   278 770 91.9 -733 185 333 3,603 3,603     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   411 507 405 1,531 161 237 0.0 0.0   Gross profit growth   -62.2% 23.6% -20.2% 278.3% -89.5% 47.2% -100.0% 0.0%   Employees   1 1 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,699 1,468 1,574 2,517 4,619 3,866 0 0   Balance sheet change%   -23.0% -13.6% 7.2% 60.0% 83.5% -16.3% -100.0% 0.0%   Added value   -245.4 82.2 -114.5 778.5 -760.5 -749.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -220 -254 -254 -193 1,683 -543 -2,243 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -90.2% -8.9% -59.7% 42.8% -547.2% -469.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -11.4% -1.4% -7.0% 17.0% -16.0% -15.4% 0.0% 0.0%   ROI %   -28.2% -8.4% -39.5% 150.7% -200.5% -251.5% 0.0% 0.0%   ROE %   -24.2% -4.4% -15.7% 22.6% -21.0% -28.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -47.6% -55.2% -58.5% -41.4% -33.6% -47.9% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -113.3% 936.7% -80.3% -94.1% -29.1% -44.4% 0.0% 0.0%   Gearing %   -18.8% -43.3% -21.3% -27.5% -19.0% -12.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.8% 11.7% 10.4% 14.9% 17.5% 24.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.3 0.5 0.3 0.2 0.0 0.0   Current Ratio   0.1 0.2 0.3 0.5 0.3 0.2 0.0 0.0   Cash and cash equivalent   12.7 15.7 345.2 1,169.8 258.6 104.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -2,514.6 -2,748.1 -2,609.6 -2,077.4 -5,171.0 -6,207.9 -1,801.3 -1,801.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -245 82 -115 389 -380 -375 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -245 82 -115 389 -317 -375 0 0   EBIT / employee   -370 -45 -242 328 -441 -558 0 0   Net earnings / employee   -473 -70 -239 231 -375 -607 0 0